[SMISCOR] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -322.16%
YoY- -254.57%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 70,818 48,576 31,738 13,852 77,144 61,760 41,435 42.81%
PBT -94 -1,280 -1,003 -1,209 655 2,075 1,612 -
Tax -950 -33 59 76 -1,137 -628 -448 64.82%
NP -1,044 -1,313 -944 -1,133 -482 1,447 1,164 -
-
NP to SH -898 -1,219 -944 -1,133 510 1,785 1,150 -
-
Tax Rate - - - - 173.59% 30.27% 27.79% -
Total Cost 71,862 49,889 32,682 14,985 77,626 60,313 40,271 46.96%
-
Net Worth 62,507 62,050 62,639 62,846 64,547 66,376 65,330 -2.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 62,507 62,050 62,639 62,846 64,547 66,376 65,330 -2.89%
NOSH 44,019 44,007 44,112 44,257 44,824 44,849 44,747 -1.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -1.47% -2.70% -2.97% -8.18% -0.62% 2.34% 2.81% -
ROE -1.44% -1.96% -1.51% -1.80% 0.79% 2.69% 1.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 160.88 110.38 71.95 31.30 172.10 137.71 92.60 44.37%
EPS -2.04 -2.77 -2.14 -2.56 1.14 3.98 2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.41 1.42 1.42 1.44 1.48 1.46 -1.82%
Adjusted Per Share Value based on latest NOSH - 44,257
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 167.76 115.07 75.19 32.81 182.75 146.31 98.16 42.80%
EPS -2.13 -2.89 -2.24 -2.68 1.21 4.23 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4808 1.4699 1.4839 1.4888 1.5291 1.5724 1.5477 -2.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.47 0.50 0.58 0.50 0.51 0.43 0.49 -
P/RPS 0.29 0.45 0.81 1.60 0.30 0.31 0.53 -33.02%
P/EPS -23.04 -18.05 -27.10 -19.53 44.82 10.80 19.07 -
EY -4.34 -5.54 -3.69 -5.12 2.23 9.26 5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.41 0.35 0.35 0.29 0.34 -1.96%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 26/11/07 24/08/07 22/05/07 27/02/07 24/11/06 18/08/06 -
Price 0.43 0.49 0.51 0.60 0.56 0.53 0.45 -
P/RPS 0.27 0.44 0.71 1.92 0.33 0.38 0.49 -32.71%
P/EPS -21.08 -17.69 -23.83 -23.44 49.22 13.32 17.51 -
EY -4.74 -5.65 -4.20 -4.27 2.03 7.51 5.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.36 0.42 0.39 0.36 0.31 -2.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment